property-location

4485 Clipper Cove Destin, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$81,910

Annual Revenue

Median of 24 comps selected by Barry, creator of this analysis.

$25k

$65k

$105k

$150k

3BR Crystal Beach Retreat | Pool + Walk to Beach
$150,282
$468
72%
35822$365✅❌✅Yes / Yes❌⭐️ 4.94 (176)Profile
Walk to Beach · Private Heated Pool · Fenced
$147,417
$458
74%
36822$275✅❌✅Yes / Yes❌⭐️ 4.95 (226)Profile
Private Pool-Walk to Beach-Secret Beach House
$120,341
$509
48%
33624$500✅❌❌Yes / Yes❌⭐️ 5 (14)Profile
BeachFRONT Rare Corner View: FREE Beach Service!
$117,974
$544
49%
35824$400✅❌❌Yes / Yes❌⭐️ 4.9 (40)Profile
Emerald Dunes 204*Pool*HotTub*Remodeled*Beach Gear
$108,188
$403
56%
35824$288✅✅❌Yes / Yes✅⭐️ 5 (23)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,312/mo

Avg profit / month

$843/mo

Best profit month

Jun $8,736

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

153.52%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.